Valuation SAP SE Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2024-07-08			5-day change	1st Jan Change
139.00 ^CHF	-.--%		-.--%	-

06-25	BMC Software Inc. Joins SAP PartnerEdge Program, Strengthening Long-Standing Relationship	CI
06-25	Stock Futures Higher as Micron Revives AI Enthusiasm, Oil Hits Pre-War Level	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	147,329	112,276	162,380	274,903	242,644	157,784	-	-
Change	-	-23.79%	44.63%	69.3%	-11.73%	-34.97%	-	-
Enterprise Value (EV) ¹	151,243	116,785	160,588	273,208	239,263	155,789	151,341	143,430
Change	-	-22.78%	37.51%	70.13%	-12.42%	-34.89%	-2.86%	-5.23%
P/E	28x	49.2x	45.7x	89.2x	33.2x	18.6x	15.8x	13.4x
PBR	3.78x	2.81x	3.78x	6.06x	5.43x	3.49x	3.23x	2.79x
PEG	-	-0.9x	0.8x	-6.8x	0x	1.2x	0.9x	0.7x
Capitalization / Revenue	5.29x	3.64x	5.2x	8.04x	6.59x	3.93x	3.52x	3.15x
EV / Revenue	5.43x	3.78x	5.15x	7.99x	6.5x	3.88x	3.38x	2.86x
EV / EBITDA	15.1x	11.8x	15.9x	29x	20.4x	12.1x	10.3x	8.36x
EV / EBIT	18.4x	14.5x	18.4x	33.5x	23x	13x	11x	9x
EV / FCF	30.2x	26.9x	29x	66.4x	29x	15.5x	13.1x	10.8x
FCF Yield	3.31%	3.72%	3.44%	1.51%	3.44%	6.47%	7.66%	9.3%
Dividend per Share ²	1.95	2.05	2.2	2.35	-	2.694	3.052	3.451
Rate of return	1.56%	2.13%	1.58%	0.99%	-	1.99%	2.26%	2.55%
EPS ²	4.46	1.96	3.05	2.65	6.28	7.247	8.528	10.12
Distribution rate	43.7%	105%	72.1%	88.7%	-	37.2%	35.8%	34.1%
Net sales ¹	27,842	30,871	31,207	34,176	36,800	40,165	44,814	50,170
EBITDA ¹	10,005	9,929	10,094	9,433	11,730	12,833	14,755	17,150
EBIT ¹	8,230	8,033	8,721	8,153	10,419	11,966	13,784	15,943
Net income ¹	5,383	1,714	3,564	3,124	7,492	8,015	9,333	11,173
Net Debt ¹	3,914	4,509	-1,792	-1,695	-3,381	-1,994	-6,443	-14,354
Reference price ²	124.90	96.39	139.48	236.30	208.35	135.14	135.14	135.14
Nbr of stocks (in thousands)	1,179,579	1,164,814	1,164,184	1,163,363	1,164,600	1,167,559	-	-
Announcement Date	1/27/22	1/26/23	1/23/24	1/28/25	1/29/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORACLE CORPORATION	23.41x	6.28x	11.34x	1.37%	428B
SERVICENOW, INC.	49.43x	5.83x	16.02x	-.--%	101B
CONSTELLATION SOFTWARE INC.	33.47x	3.17x	11.43x	0.2%	42.09B
STRATEGY INC	2.65x	69.79x	594.29x	-.--%	28.94B
FAIR ISAAC CORPORATION	31.18x	12.18x	19.86x	-.--%	27.43B
TOAST, INC.	30.47x	1.83x	16.71x	-.--%	15.7B
TRIMBLE, INC.	22.57x	3.23x	10.9x	-	11.82B
SAGE GROUP PLC	18.36x	3.15x	11.58x	2.85%	9.69B
GUIDEWIRE SOFTWARE, INC.	68.82x	6.58x	28.19x	-.--%	10.11B
Average	31.15x	12.45x	80.04x	0.55%	75B
Weighted average by Cap.	28.13x	8.79x	37.76x	0.94%